Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $70,623 initial cash invested.
-11.11%
Cash On Cash
4.69%
Cap Rate
0.71
DSCR
$2,194
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,848 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$2,848
Mortgage P&I
85%
$1,858
Property Taxes
11%
$235
Home Insurance
5%
$119
HOA
3%
$65
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0